[MRCB] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
15-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -25.69%
YoY- -267.1%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 921,616 843,501 765,773 764,060 788,552 886,479 935,930 -1.01%
PBT 46,492 -2,372 -40,343 -58,631 -42,155 -3,794 37,655 15.04%
Tax -9,009 -13,640 -13,602 -16,926 -19,559 -23,915 -23,813 -47.59%
NP 37,483 -16,012 -53,945 -75,557 -61,714 -27,709 13,842 93.92%
-
NP to SH 34,624 -17,086 -53,910 -71,191 -56,638 -22,827 18,090 53.97%
-
Tax Rate 19.38% - - - - - 63.24% -
Total Cost 884,133 859,513 819,718 839,617 850,266 914,188 922,088 -2.75%
-
Net Worth 670,429 662,032 648,276 535,500 635,302 681,533 711,781 -3.90%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 9,059 - - - - - - -
Div Payout % 26.17% - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 670,429 662,032 648,276 535,500 635,302 681,533 711,781 -3.90%
NOSH 905,985 910,636 905,413 765,000 907,575 908,711 903,275 0.19%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 4.07% -1.90% -7.04% -9.89% -7.83% -3.13% 1.48% -
ROE 5.16% -2.58% -8.32% -13.29% -8.92% -3.35% 2.54% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 101.73 92.63 84.58 99.88 86.89 97.55 103.62 -1.21%
EPS 3.82 -1.88 -5.95 -9.31 -6.24 -2.51 2.00 53.76%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.727 0.716 0.70 0.70 0.75 0.788 -4.09%
Adjusted Per Share Value based on latest NOSH - 765,000
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 20.81 19.04 17.29 17.25 17.80 20.01 21.13 -1.00%
EPS 0.78 -0.39 -1.22 -1.61 -1.28 -0.52 0.41 53.35%
DPS 0.20 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1514 0.1495 0.1464 0.1209 0.1434 0.1539 0.1607 -3.88%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.37 1.36 1.26 0.85 0.70 0.75 1.10 -
P/RPS 1.35 1.47 1.49 0.85 0.81 0.77 1.06 17.44%
P/EPS 35.85 -72.48 -21.16 -9.13 -11.22 -29.86 54.93 -24.70%
EY 2.79 -1.38 -4.73 -10.95 -8.92 -3.35 1.82 32.84%
DY 0.73 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 1.87 1.76 1.21 1.00 1.00 1.40 20.35%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 17/11/09 27/08/09 15/05/09 24/02/09 25/11/08 26/08/08 -
Price 1.37 1.36 1.29 1.20 0.86 0.68 0.77 -
P/RPS 1.35 1.47 1.53 1.20 0.99 0.70 0.74 49.13%
P/EPS 35.85 -72.48 -21.67 -12.89 -13.78 -27.07 38.45 -4.54%
EY 2.79 -1.38 -4.62 -7.76 -7.26 -3.69 2.60 4.80%
DY 0.73 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 1.87 1.80 1.71 1.23 0.91 0.98 52.56%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment